[GCB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.33%
YoY- 2212.82%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 296,563 270,781 268,952 217,811 162,308 120,891 141,640 63.59%
PBT 27,002 25,157 27,200 9,067 7,474 3,249 636 1114.23%
Tax -9,214 -5,655 -7,364 -2,419 -2,015 -758 -385 728.86%
NP 17,788 19,502 19,836 6,648 5,459 2,491 251 1608.08%
-
NP to SH 17,867 19,516 19,725 6,592 5,218 2,226 151 2303.19%
-
Tax Rate 34.12% 22.48% 27.07% 26.68% 26.96% 23.33% 60.53% -
Total Cost 278,775 251,279 249,116 211,163 156,849 118,400 141,389 57.17%
-
Net Worth 145,529 134,619 116,958 105,064 103,499 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,602 4,512 2,999 3,595 1,798 1,199 1,216 106.11%
Div Payout % 20.16% 23.12% 15.21% 54.55% 34.48% 53.88% 805.30% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 145,529 134,619 116,958 105,064 103,499 0 0 -
NOSH 240,147 240,049 239,963 239,709 239,860 239,880 243,200 -0.83%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.00% 7.20% 7.38% 3.05% 3.36% 2.06% 0.18% -
ROE 12.28% 14.50% 16.86% 6.27% 5.04% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 123.49 112.80 112.08 90.86 67.67 50.40 58.24 64.97%
EPS 7.44 8.13 8.22 2.75 2.17 0.93 0.06 2379.36%
DPS 1.50 1.88 1.25 1.50 0.75 0.50 0.50 107.86%
NAPS 0.606 0.5608 0.4874 0.4383 0.4315 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,709
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.26 23.07 22.91 18.56 13.83 10.30 12.07 63.53%
EPS 1.52 1.66 1.68 0.56 0.44 0.19 0.01 2739.45%
DPS 0.31 0.38 0.26 0.31 0.15 0.10 0.10 112.45%
NAPS 0.124 0.1147 0.0996 0.0895 0.0882 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.42 0.30 0.30 0.26 0.29 0.30 -
P/RPS 0.62 0.37 0.27 0.33 0.38 0.58 0.52 12.42%
P/EPS 10.35 5.17 3.65 10.91 11.95 31.25 483.18 -92.26%
EY 9.66 19.36 27.40 9.17 8.37 3.20 0.21 1180.83%
DY 1.95 4.48 4.17 5.00 2.88 1.72 1.67 10.87%
P/NAPS 1.27 0.75 0.62 0.68 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 -
Price 0.90 0.68 0.37 0.29 0.30 0.27 0.30 -
P/RPS 0.73 0.60 0.33 0.32 0.44 0.54 0.52 25.34%
P/EPS 12.10 8.36 4.50 10.55 13.79 29.10 483.18 -91.42%
EY 8.27 11.96 22.22 9.48 7.25 3.44 0.21 1054.92%
DY 1.67 2.76 3.38 5.17 2.50 1.85 1.67 0.00%
P/NAPS 1.49 1.21 0.76 0.66 0.70 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment